| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 13.07B | ¥ 12.60B | ¥ 11.28B | ¥ 9.54B | ¥ 7.56B |
| Gross Profit | ¥ 10.36B | ¥ 9.90B | ¥ 9.10B | ¥ 7.63B | ¥ 6.24B |
| Operating Income | ¥ 2.54B | ¥ 2.38B | ¥ 2.52B | ¥ 2.61B | ¥ 2.31B |
| EBITDA | ¥ 2.62B | ¥ 2.45B | ¥ 2.58B | ¥ 2.68B | ¥ 2.40B |
| Net Income | ¥ 2.38B | ¥ 2.34B | ¥ 2.27B | ¥ 2.51B | ¥ 1.97B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 7.51B | ¥ 7.93B | ¥ 7.06B | ¥ 5.62B | ¥ 4.60B |
| Total Assets | ¥ 23.61B | ¥ 21.29B | ¥ 21.38B | ¥ 18.14B | ¥ 14.88B |
| Total Debt | ¥ 34.36M | ¥ 41.63M | ¥ 176.99M | ¥ 33.36M | ¥ 43.30M |
| Net Debt | ¥ -4.64B | ¥ -4.93B | ¥ -3.46B | ¥ -4.38B | ¥ -2.59B |
| Total Liabilities | ¥ 8.05B | ¥ 7.42B | ¥ 8.94B | ¥ 7.43B | ¥ 6.45B |
| Stockholders' Equity | ¥ 15.20B | ¥ 13.75B | ¥ 12.37B | ¥ 10.66B | ¥ 8.36B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.87B | ¥ 875.33M | ¥ 216.06M | ¥ 574.96M | ¥ 2.17B |
| Operating Cash Flow | ¥ 2.89B | ¥ 1.41B | ¥ 268.83M | ¥ 630.23M | ¥ 2.21B |
| Investing Cash Flow | ¥ -2.30B | ¥ 1.41B | ¥ -1.55B | ¥ 1.99B | ¥ 1.04B |
| Financing Cash Flow | ¥ -622.72M | ¥ -2.56B | ¥ -795.86M | ¥ -239.80M | ¥ -3.09B |